[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 33.58%
YoY- 20.8%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 191,941 99,605 558,056 406,303 283,345 133,796 443,445 -42.63%
PBT 14,971 3,293 -5,899 35,079 24,467 12,603 42,942 -50.30%
Tax -4,784 -872 -10,330 -6,038 -2,314 -1,128 -7,722 -27.22%
NP 10,187 2,421 -16,229 29,041 22,153 11,475 35,220 -56.09%
-
NP to SH 9,093 1,652 -23,599 21,624 16,188 9,432 29,704 -54.41%
-
Tax Rate 31.96% 26.48% - 17.21% 9.46% 8.95% 17.98% -
Total Cost 181,754 97,184 574,285 377,262 261,192 122,321 408,225 -41.54%
-
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.31% 2.43% -2.91% 7.15% 7.82% 8.58% 7.94% -
ROE 2.00% 0.37% -5.38% 4.50% 3.22% 1.89% 6.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.98 31.12 174.38 126.96 88.54 41.81 138.56 -42.63%
EPS 2.84 0.52 -7.37 6.76 5.06 2.95 9.28 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.4132 1.37 1.50 1.57 1.56 1.50 -3.57%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 44.09 22.88 128.19 93.33 65.09 30.73 101.86 -42.63%
EPS 2.09 0.38 -5.42 4.97 3.72 2.17 6.82 -54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0439 1.0389 1.0071 1.1027 1.1542 1.1468 1.1027 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.565 0.46 0.59 0.41 0.965 0.875 0.695 -
P/RPS 0.94 1.48 0.34 0.32 1.09 2.09 0.50 52.03%
P/EPS 19.89 89.11 -8.00 6.07 19.08 29.69 7.49 91.19%
EY 5.03 1.12 -12.50 16.48 5.24 3.37 13.35 -47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.43 0.27 0.61 0.56 0.46 -8.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 27/11/19 28/08/19 -
Price 0.735 0.55 0.585 0.62 0.785 0.84 0.625 -
P/RPS 1.23 1.77 0.34 0.49 0.89 2.01 0.45 94.89%
P/EPS 25.87 106.55 -7.93 9.18 15.52 28.50 6.73 144.38%
EY 3.87 0.94 -12.61 10.90 6.44 3.51 14.85 -59.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.43 0.41 0.50 0.54 0.42 15.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment